| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 9 292.00 | 7 929.00 | 1 363.00 | 9 292.00 |
AH Goodwill | 75 004.00 | | 75 004.00 | 75 004.00 |
AR Technical installations, industrial equipment and tools | 44 318.00 | 39 596.00 | 4 721.00 | 44 318.00 |
AT Other tangible assets | 291 467.00 | 150 956.00 | 140 511.00 | 291 467.00 |
BB Receivables related to investments | 181 570.00 | | 181 570.00 | 181 570.00 |
BH Other financial assets | 609.00 | | 609.00 | 609.00 |
BJ TOTAL (I) | 609 013.00 | 198 482.00 | 410 530.00 | 609 013.00 |
BT Goods | 525 639.00 | 48 905.00 | 476 734.00 | 525 639.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 769 370.00 | 48 765.00 | 720 604.00 | 769 370.00 |
BZ Other receivables | 101 223.00 | | 101 223.00 | 101 223.00 |
CD Marketable securities | 437 031.00 | | 437 031.00 | 437 031.00 |
CF Cash and cash equivalents | 1 041 721.00 | | 1 041 721.00 | 1 041 721.00 |
CH Prepaid expenses | 25 764.00 | | 25 764.00 | 25 764.00 |
CJ TOTAL (II) | 2 900 751.00 | 97 671.00 | 2 803 079.00 | 2 900 751.00 |
CO Grand total (0 to V) | 3 509 764.00 | 296 154.00 | 3 213 609.00 | 3 509 764.00 |
CU Other investments | 6 750.00 | | 6 750.00 | 6 750.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DG Other reserves | 1 569 202.00 | 1 558 776.00 | | 1 569 202.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 279 671.00 | 50 425.00 | | 279 671.00 |
DL TOTAL (I) | 1 903 874.00 | 1 664 202.00 | | 1 903 874.00 |
DU Loans and Debts from Credit Institutions (3) | 106 680.00 | 70 834.00 | | 106 680.00 |
DV Miscellaneous Loans and Financial Debts (4) | 47 815.00 | 69 084.00 | | 47 815.00 |
DW Advances and down payments received on current orders | | 3 322.00 | | |
DX Trade payables and related accounts | 625 758.00 | 747 877.00 | | 625 758.00 |
DY Tax and social security liabilities | 280 532.00 | 301 254.00 | | 280 532.00 |
EA Other liabilities | 7 343.00 | 10 356.00 | | 7 343.00 |
EB Prepaid income (2) | 241 605.00 | 270 299.00 | | 241 605.00 |
EC TOTAL (IV) | 1 309 735.00 | 1 473 028.00 | | 1 309 735.00 |
EE Grand total (I to V) | 3 213 609.00 | 3 137 230.00 | | 3 213 609.00 |
EI Including equity loans | 47 815.00 | | | 47 815.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 4 505 577.00 | | 4 505 577.00 | 4 505 577.00 |
FD Production sold - goods | 425 283.00 | | 425 283.00 | 425 283.00 |
FG Production sold - services | 353 853.00 | | 353 853.00 | 353 853.00 |
FJ Net sales | 5 284 714.00 | | 5 284 714.00 | 5 284 714.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 71 769.00 | |
FQ Other income | | | 8 859.00 | |
FR Total operating income (I) | | | 5 365 342.00 | |
FS Purchases of goods (including customs duties) | | | 2 774 413.00 | |
FT Inventory change (goods) | | | -54 961.00 | |
FU Purchases of raw materials and other supplies | | | 248 422.00 | |
FW Other purchases and external expenses | | | 642 045.00 | |
FX Taxes, duties, and similar payments | | | 47 954.00 | |
FY Salaries and Wages | | | 883 864.00 | |
FZ Social Security Contributions | | | 371 730.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 42 503.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 60 783.00 | |
GE Other Expenses | | | 5 093.00 | |
GF Total Operating Expenses (II) | | | 5 021 849.00 | |
GG - OPERATING RESULT (I - II) | | | 343 493.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 34 031.00 | |
GL Other interest and similar income | | | 209.00 | |
GO Net income from sales of marketable securities | | | 1 278.00 | |
GP Total financial income (V) | | | 35 519.00 | |
GR Interest and similar expenses | | | 334.00 | |
GU Total financial expenses (VI) | | | 334.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 35 185.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 378 678.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 119.00 | 308.00 | | 119.00 |
HB Exceptional income from capital transactions | 33 183.00 | 4 166.00 | | 33 183.00 |
HD Total exceptional income (VII) | 33 302.00 | 4 475.00 | | 33 302.00 |
HE Exceptional expenses on management operations | 100.00 | 1 965.00 | | 100.00 |
HF Exceptional expenses on capital transactions | 29 162.00 | | | 29 162.00 |
HH Total exceptional expenses (VIII) | 29 262.00 | 1 965.00 | | 29 262.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 4 040.00 | 2 509.00 | | 4 040.00 |
HK Income tax | 103 047.00 | -24 452.00 | | 103 047.00 |
HL TOTAL REVENUE (I + III + V + VII) | 5 353 535.00 | 4 089 516.00 | | 5 353 535.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 073 864.00 | 4 039 091.00 | | 5 073 864.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 279 671.00 | 50 425.00 | | 279 671.00 |
HP References: Equipment leasing | 37 394.00 | 27 063.00 | | 37 394.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 201 200.00 | 39 286.00 | 23 531.00 | 201 200.00 |
PE DEPRECIATION Total including other intangible assets | 9 096.00 | 1 066.00 | 3 514.00 | 9 096.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 192 104.00 | 38 220.00 | 20 017.00 | 192 104.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 69 084.00 | 69 084.00 | | 69 084.00 |
8B Suppliers and Related Accounts | 747 877.00 | 747 877.00 | | 747 877.00 |
8K Other liabilities (including liabilities related to repo transactions) | 10 356.00 | 10 356.00 | | 10 356.00 |
8L Deferred income | 270 299.00 | 270 299.00 | | 270 299.00 |
UL Receivables related to investments | 182 717.00 | 182 717.00 | | 182 717.00 |
UP Loans | 609.00 | | 609.00 | 609.00 |
UX Other trade receivables | 1 179 967.00 | 1 179 967.00 | | 1 179 967.00 |
VG Loans with a maturity of up to one year at origin | 1 494.00 | 1 494.00 | | 1 494.00 |
VH Loans with a maturity of more than one year at origin | 69 339.00 | 46 913.00 | 22 426.00 | 69 339.00 |
VJ Loans taken out during the year | 42 286.00 | | | 42 286.00 |
VK Loans repaid during the year | 47 191.00 | | | 47 191.00 |
VQ Other Taxes, Duties, and Similar Debts | 301 253.00 | 301 253.00 | | 301 253.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 85 744.00 | 85 744.00 | | 85 744.00 |
VS Prepaid expenses | 29 865.00 | 29 865.00 | | 29 865.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 478 902.00 | 1 478 293.00 | 609.00 | 1 478 902.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 469 702.00 | 1 447 276.00 | 22 426.00 | 1 469 702.00 |
| |
| 16 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 16.00 | | | 16.00 |
